[UTDPLT] YoY TTM Result on 30-Sep-2012 [#3]

Announcement Date
26-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -1.47%
YoY- -15.56%
Quarter Report
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 989,138 1,069,879 974,140 1,169,497 1,410,846 890,153 884,100 1.88%
PBT 378,172 386,622 341,071 439,117 495,517 334,500 362,560 0.70%
Tax -85,350 -88,610 -88,293 -115,795 -112,496 -83,582 -88,826 -0.66%
NP 292,822 298,012 252,778 323,322 383,021 250,918 273,734 1.12%
-
NP to SH 291,825 296,347 252,969 323,151 382,712 250,721 274,431 1.02%
-
Tax Rate 22.57% 22.92% 25.89% 26.37% 22.70% 24.99% 24.50% -
Total Cost 696,316 771,867 721,362 846,175 1,027,825 639,235 610,366 2.21%
-
Net Worth 2,223,379 2,111,218 2,170,840 2,120,888 1,987,682 1,746,455 1,600,570 5.62%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 342,857 370,724 260,167 249,761 187,318 145,702 104,058 21.97%
Div Payout % 117.49% 125.10% 102.85% 77.29% 48.95% 58.11% 37.92% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 2,223,379 2,111,218 2,170,840 2,120,888 1,987,682 1,746,455 1,600,570 5.62%
NOSH 208,134 207,797 208,134 208,134 208,134 208,159 208,136 -0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 29.60% 27.85% 25.95% 27.65% 27.15% 28.19% 30.96% -
ROE 13.13% 14.04% 11.65% 15.24% 19.25% 14.36% 17.15% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 476.02 514.87 468.03 561.90 677.85 427.63 424.77 1.91%
EPS 140.44 142.61 121.54 155.26 183.88 120.45 131.85 1.05%
DPS 165.00 178.25 125.00 120.00 90.00 70.00 50.00 22.00%
NAPS 10.70 10.16 10.43 10.19 9.55 8.39 7.69 5.65%
Adjusted Per Share Value based on latest NOSH - 208,134
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 237.62 257.02 234.02 280.95 338.93 213.84 212.39 1.88%
EPS 70.11 71.19 60.77 77.63 91.94 60.23 65.93 1.02%
DPS 82.36 89.06 62.50 60.00 45.00 35.00 25.00 21.97%
NAPS 5.3412 5.0718 5.215 5.095 4.775 4.1955 3.845 5.62%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 26.98 26.68 26.60 25.00 17.50 15.58 13.20 -
P/RPS 5.67 5.18 5.68 4.45 2.58 3.64 3.11 10.52%
P/EPS 19.21 18.71 21.89 16.10 9.52 12.94 10.01 11.47%
EY 5.21 5.35 4.57 6.21 10.51 7.73 9.99 -10.27%
DY 6.12 6.68 4.70 4.80 5.14 4.49 3.79 8.31%
P/NAPS 2.52 2.63 2.55 2.45 1.83 1.86 1.72 6.56%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 24/11/14 25/11/13 26/11/12 21/11/11 22/11/10 19/11/09 -
Price 26.20 23.00 26.10 25.30 18.30 17.70 13.50 -
P/RPS 5.50 4.47 5.58 4.50 2.70 4.14 3.18 9.55%
P/EPS 18.66 16.13 21.47 16.30 9.95 14.70 10.24 10.51%
EY 5.36 6.20 4.66 6.14 10.05 6.80 9.77 -9.51%
DY 6.30 7.75 4.79 4.74 4.92 3.95 3.70 9.27%
P/NAPS 2.45 2.26 2.50 2.48 1.92 2.11 1.76 5.66%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment